SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q


[X]               QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d)
                       OF THE SECURITIES EXCHANGE ACT 1934

For the quarterly period ended July 31, 2005         Commission File No. 1-11507

                                       OR

[ ]              TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d)
                          OF THE SECURITIES ACT OF 1934
                        For the transition period from to

                             JOHN WILEY & SONS, INC.
             (Exact name of Registrant as specified in its charter)

NEW YORK                                    13-5593032
- ---------------------------------------     ------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

111 RIVER STREET, HOBOKEN NJ                07030
- ---------------------------------------     ------------------------------------
(Address of principal executive offices)    Zip Code

Registrant's telephone number,              (201) 748-6000
including area code                         ------------------------------------

                                 NOT APPLICABLE
             -----------------------------------------------------
              Former name, former address, and former fiscal year,
                          if changed since last report

Indicate  by check  mark,  whether  the  Registrant  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. YES [X] NO [ ]

Check whether the registrant is an  accelerated  filer (as defined in Rule 12b-2
of the Exchange Act. YES [X] NO [ ]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). YES [ ] NO [X]

The number of shares  outstanding of each of the Registrant's  classes of common
stock as of August 31, 2005 were:

                      Class A, par value $1.00 - 48,337,074
                      Class B, par value $1.00 - 10,703,163



                  This is the first page of a 43-page document



                             JOHN WILEY & SONS, INC.

                                      INDEX




PART I  -  FINANCIAL INFORMATION                                                                     PAGE NO.
                                                                                                 
Item 1.    Financial Statements.

           Condensed Consolidated Statements of Financial Position - Unaudited
              as of July 31, 2005 and 2004, and April 30, 2005...........................................3

           Condensed Consolidated Statements of Income - Unaudited
              for the three months ended July 31, 2005 and 2004..........................................4

           Condensed Consolidated Statements of Cash Flows - Unaudited
              for the three months ended July 31, 2005 and 2004..........................................5

           Notes to Unaudited Condensed Consolidated Financial Statements.............................6-12

Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations....................................................13-18

Item 3.    Quantitative and Qualitative Disclosures About Market Risk...................................19

Item 4.    Controls and Procedures......................................................................20

PART II -  OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K.............................................................20

SIGNATURES AND CERTIFICATIONS........................................................................21-23

EXHIBITS.............................................................................................24-25




                    JOHN WILEY & SONS, INC. AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                                 (In thousands)
                                                                                    (UNAUDITED)
                                                                                      July 31,                        April 30,
                                                                          ------------------------------------      ----------------

                                                                                2005                 2004                 2005
                                                                          ----------------     ---------------      ----------------
                                                                                                                 
Assets
Current Assets
     Cash and cash equivalents                                        $         13,075               40,424     $        89,401
     Marketable Securities                                                        -                    -                 10,000
     Accounts receivable                                                       155,721              146,168             137,787
     Inventories                                                                83,329               81,452              83,372
     Deferred income tax benefits                                                5,921               12,394               5,921
     Prepaid and other                                                          12,398               11,973              12,437
                                                                          ----------------     ---------------      ----------------
          Total Current Assets                                                 270,444              292,411             338,918

Product Development Assets                                                      59,555               58,022              61,511
Property, Equipment and Technology                                             108,239              115,835             115,383
Intangible Assets                                                              300,903              280,644             291,041
Goodwill                                                                       193,146              195,400             195,563
Deferred Income Tax Benefits                                                     4,208                8,437               4,285
Other Assets                                                                    26,564               22,808              25,868
                                                                          ----------------     ---------------      ----------------
          Total Assets                                                $         963,059             973,557     $     1,032,569
                                                                          ================     ===============      ================

Liabilities & Shareholders' Equity
Current Liabilities
     Accounts and royalties payable                                   $         78,391               76,325     $        70,958
     Deferred subscription revenue                                              97,443               90,028             142,766
     Accrued income taxes                                                       33,399               29,754              36,376
     Accrued pension liability                                                   6,190                5,272               6,229
     Other accrued liabilities                                                  54,437               58,736              84,982
                                                                          ----------------     ---------------      ----------------
          Total Current Liabilities                                            269,860              260,115             341,311

Long-Term Debt                                                                 192,473              200,000             196,214
Accrued Pension Liability                                                       63,828               50,254              62,116
Other Long-Term Liabilities                                                     34,191               31,258              34,652
Deferred Income Taxes                                                            2,700                2,597               1,702

Shareholders' Equity
     Class A & Class B common stock                                             83,191               83,190              83,191
     Additional paid-in-capital                                                 61,428               51,402              55,478
     Retained earnings                                                         529,779              456,912             507,249
     Accumulated other comprehensive income                                     (3,580)               5,611               1,982
     Unearned deferred compensation                                             (4,554)              (3,465)             (3,074)
     Treasury stock                                                           (266,257)            (164,317)           (248,252)
                                                                          ----------------     ---------------      ----------------
         Total Shareholders' Equity                                            400,007              429,333             396,574
                                                                          ----------------     ---------------      ----------------
         Total Liabilities & Shareholders' Equity                     $        963,059              973,557     $     1,032,569
                                                                          ================     ===============      ================

The  accompanying  Notes  are an  integral  part of the  condensed  consolidated
financial statements.



                     JOHN WILEY & SONS, INC AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED
                   (In thousands except per share information)
                                                                                                 Three Months
                                                                                                Ended July 31,
                                                                                   ------------------------------------
                                                                                         2005                2004
                                                                                   -----------------   ----------------
                                                                                                         
Revenue                                                                         $       236,749      $       226,939

Costs and Expenses
  Cost of sales                                                                          76,821               75,229
  Operating and administrative expenses                                                 124,706              118,434
  Amortization of intangibles                                                             3,066                2,499
                                                                                   -----------------   ----------------
  Total Costs and Expenses                                                              204,593              196,162
                                                                                   -----------------   ----------------

Operating Income                                                                         32,156               30,777

  Interest income and other (net)                                                           535                  157
  Interest expense                                                                       (2,043)              (1,344)
                                                                                   -----------------   ----------------
Net Interest Expense and Other                                                           (1,508)              (1,187)
                                                                                   -----------------   ----------------

Income Before Taxes                                                                      30,648               29,590
Provision For Income Taxes                                                                2,791                9,706
                                                                                   -----------------   ----------------

Net Income                                                                      $        27,857      $        19,884
                                                                                   =================   ================

Income Per Share
  Diluted                                                                       $         0.46       $         0.32
  Basic                                                                         $         0.47       $         0.32

Cash Dividends Per Share
  Class A Common                                                                $         0.090      $         0.075
  Class B Common                                                                $         0.090      $         0.075

Average Shares
  Diluted                                                                                60,642               62,851
  Basic                                                                                  58,916               61,442

The  accompanying  Notes  are an  integral  part of the  condensed  consolidated
financial statements.



                    JOHN WILEY & SONS, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW - UNAUDITED
                                 (In thousands)
                                                                                                      For The Three Months
                                                                                                          Ended July 31,
                                                                                               -----------------------------------
                                                                                                       2005            2004
                                                                                               -----------------  ----------------
                                                                                                                  
Operating Activities
- --------------------
Net income                                                                                     $       27,857     $    19,884
Adjustments to reconcile net income to cash provided by (used for) operating activities
     Amortization of intangibles                                                                        3,065           2,499
     Amortization of composition costs                                                                  8,476           8,349
     Depreciation of property, equipment and technology                                                 8,198           7,487
     Non-cash charges & other                                                                          16,724          12,263
     Tax benefit on foreign dividend repatriation                                                      (7,476)           -
     Change in deferred subscription revenue                                                          (45,184)        (37,528)
     Net change in operating assets and liabilities                                                   (40,622)        (19,279)
                                                                                               -----------------  ----------------
     Cash Used for Operating Activities                                                               (28,962)         (6,325)
                                                                                               -----------------  ----------------

Investing Activities
- --------------------
     Additions to product development assets                                                         (12,878)         (11,709)
     Additions to property, equipment and technology                                                  (4,734)          (5,066)
     Acquisitions                                                                                    (15,359)          (5,709)
     Sale of marketable securities                                                                    10,000             -
                                                                                               -----------------  ----------------
     Cash Used for Investing Activities                                                              (22,971)         (22,484)
                                                                                               -----------------  ----------------

Financing Activities
- --------------------
     Borrowings of long-term debt                                                                     50,000             -
     Repayment of long-term debt                                                                     (50,000)            -
     Purchase of treasury stock                                                                      (21,314)          (9,784)
     Cash dividends                                                                                   (5,334)          (4,505)
     Proceeds from exercise of stock options                                                           2,659            1,350
                                                                                               -----------------  ----------------
     Cash Used for Financing Activities                                                              (23,989)         (12,939)
                                                                                               -----------------  ----------------
Effects of Exchange Rate Changes on Cash                                                                (404)             145
                                                                                               -----------------  ----------------
Cash and Cash Equivalents
     Decrease for Period                                                                             (76,326)         (41,603)
     Balance at Beginning of Period                                                                   89,401           82,027
                                                                                               -----------------  ----------------
     Balance at End of Period                                                                  $      13,075      $    40,424
                                                                                               =================  ================

Supplemental Information
     Businesses/Rights Acquired:
       Fair value of assets acquired                                                           $      20,276      $     5,709
       Purchase price payment accrued                                                                 (1,000)            -
       Liabilities assumed                                                                            (3,917)            -
                                                                                               -----------------  ----------------
     Cash Paid for Businesses/Rights Acquired                                                  $      15,359      $     5,709
                                                                                               =================  ================

Cash Paid (Refunded) During the Period for:
     Interest                                                                                  $       1,270      $     1,022
     Income taxes - Net                                                                        $       3,370      $    (3,515)

The  accompanying  Notes  are an  integral  part of the  condensed  consolidated
financial statements.

                    JOHN WILEY & SONS, INC., AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.   In  the  opinion  of  management,   the  accompanying  unaudited  condensed
     consolidated financial statements contain all adjustments,  consisting only
     of  normal   recurring   adjustments,   necessary  to  present  fairly  the
     consolidated   financial   position  of  John  Wiley  &  Sons,   Inc.,  and
     Subsidiaries  (the  "Company") as of July 31, 2005 and 2004, and results of
     operations  and cash flows for the three month  period  ended July 31, 2005
     and 2004.  The  results  for the three  months  ended July 31, 2005 are not
     necessarily  indicative  of the results  expected for the full year.  These
     statements  should  be read in  conjunction  with the most  recent  audited
     financial  statements  contained in the Company's  Form 10-K for the fiscal
     year ended April 30, 2005.

     The preparation of financial  statements in conformity with U.S.  generally
     accepted  accounting  principles  requires management to make estimates and
     assumptions  that affect the reported amounts of assets and liabilities and
     disclosure  of  contingent  assets  and  liabilities  at  the  date  of the
     financial  statements and reported  amounts of revenue and expenses  during
     the reporting  period.  Actual  results could differ from those  estimates.
     Certain prior-year amounts have been reclassified to conform to the current
     year's presentation.

     Stock-Based  Compensation:  Stock options and  restricted  stock grants are
     accounted for in accordance  with Accounting  Principles  Board Opinion No.
     25,  "Accounting  for Stock Issued to Employees,"  and the  disclosure-only
     provisions of Statement of Financial  Accounting  Standards (SFAS) No. 123,
     "Accounting  for  Stock-Based  Compensation,"  as amended by SFAS No.  148,
     "Accounting  for  Stock-Based  Compensation - Transition  and  Disclosure."
     Accordingly, the Company recognizes no compensation expense for fixed stock
     option  grants since the  exercise  price is equal to the fair value of the
     shares at date of grant. For restricted stock grants,  compensation cost is
     generally  recognized  ratably  over the vesting  period  based on the fair
     value of shares.

     Pro forma information under SFAS No. 123 and SFAS No. 148
     ---------------------------------------------------------

     The per share value of options  granted in  connection  with the  Company's
     stock option plans during the  following  periods are  estimated  using the
     Black Scholes  option  pricing model with the  following  weighted  average
     assumptions:


                                                                                       For the Three Months Ending
                                                                                                July 31,
                                                                                ---------------------------------------
                                                                                      2005                   2004
                                                                                -----------------      ----------------
                                                                                                        
          Expected life of options (years)                                             8.0                    8.1
          Risk-free interest rate                                                      3.9%                   4.5%
          Volatility                                                                  27.1%                  26.2%
          Dividend yield                                                               0.9%                   0.9%
          Per share fair value of options granted                                    $13.61                 $11.00


     For purposes of the following pro forma  disclosure,  the fair value of the
     awards  was  estimated  at the  date  of  grant  using  the  Black  Scholes
     option-pricing  model and  amortized  to expense  over the options  vesting
     periods.


                                                                                   For the Three Months Ending
                                                                                             July 31,
                                                                             ---------------------------------------
          (in thousands except per share amount)                                    2005                   2004
                                                                             -----------------      ----------------
                                                                                                      
          Net income as reported                                                   $27,857                $19,884
          Stock-based compensation, net of tax, included in the
          determination of net income as reported -
                Restricted stock plans                                               1,324                    744
                Director stock plan                                                     14                     14

          Stock-based compensation costs, net of tax, that would have been
          included in the determination of net income had the fair
          value-based method been applied                                           (2,866)                (2,112)
                                                                             ----------------       ----------------
          Pro forma net income                                                     $26,329                $18,530
                                                                             =================      ================

          Reported earnings per share
                Diluted                                                             $0.46                  $0.32
                Basic                                                               $0.47                  $0.32

          Pro forma earnings per share
                Diluted                                                             $0.43                  $0.29
                Basic                                                               $0.45                  $0.30


2.   Comprehensive Income
     --------------------
     Comprehensive income was as follows (in thousands):


                                                                                    For the Three Months Ending
                                                                                             July 31,
                                                                              ---------------------------------------
                                                                                     2005                   2004
                                                                              -----------------      ----------------
                                                                                                      
          Net income                                                               $27,857                $19,884
          Change in other comprehensive income (loss), net of taxes:
          Foreign currency translation adjustment                                   (5,562)                 3,414
                                                                              -----------------      ----------------
          Comprehensive income                                                     $22,295                $23,298
                                                                              =================      ================


     A reconciliation of accumulated other comprehensive gain (loss) follows (in
     thousands):


                                                                                           Three Months Ended July 31, 2005
                                                                              ------------------------------------------------------
                                                                                Beginning          Change for             Ending
                                                                                 Balance             Period               Balance
                                                                              --------------     --------------       --------------
                                                                                                                  
     Foreign currency translation adjustment                                     $28,531            (5,562)              $22,969
     Minimum pension liability, net of tax                                       (26,549)                -               (26,549)
                                                                              --------------     --------------       --------------
         Total                                                                    $1,982            (5,562)              $(3,580)
                                                                              ==============     ==============       ==============


3.   Weighted Average Shares for Earning Per Share
     ---------------------------------------------
     A reconciliation  of the shares used in the computation of income per share
     follows (in thousands):


                                                                              For the Three Months Ended July 31,
                                                                             ---------------------------------------
                                                                                   2005                   2004
                                                                             -----------------      ----------------
                                                                                                    
     Weighted average shares outstanding                                          59,175                 61,676
     Less:  Unearned deferred compensation shares                                   (259)                  (234)
                                                                             -----------------      ----------------
     Shares used for basic income per share                                       58,916                 61,442
     Dilutive effect of stock options and other stock awards                       1,726                  1,409
                                                                             -----------------      ----------------
     Shares used for diluted income per share                                     60,642                 62,851
                                                                             =================      ================


4.   Inventories
     -----------
     Inventories were as follows (in thousands):


                                                                                                                      As of
                                                                                    As of July 31,                   April 30,
                                                                         -----------------------------------      ---------------
                                                                               2005                 2004               2005
                                                                         ---------------      --------------      ---------------
                                                                                                              
          Finished goods                                                     $72,156              $70,844            $72,931
          Work-in-process                                                      5,668                6,805              6,743
          Paper, cloth and other                                               7,935                6,403              6,028
                                                                         ---------------      --------------      ---------------
                                                                              85,759               84,052             85,702
          LIFO reserve                                                        (2,430)              (2,600)            (2,330)
                                                                         ---------------      --------------      ---------------
          Total inventories                                                  $83,329              $81,452            $83,372
                                                                         ===============      ==============      ===============


5.   Acquisitions
     ------------
     In the first quarter of fiscal year 2005, the Company  acquired the Journal
     of  Microscopy  and  Analysis,   a  controlled   circulation  journal,  for
     approximately  $5.4  million,  which is recorded  as  acquired  publication
     rights. The acquired  publication rights are being amortized over a 15-year
     period.

     On May 31, 2005,  Wiley acquired  substantially  all the assets of a global
     publisher  of  computer  books and  software,  specializing  in IT business
     certification materials, for approximately $13.5 million, including related
     acquisition  costs and final  payments due to the seller.  The  acquisition
     cost has been primarily  allocated to acquired  publication  rights and the
     net  tangible  assets  acquired,  which  consisted  primarily  of  accounts
     receivable,  inventory,  accrued  royalties,  accounts  payable  and  other
     accrued  liabilities.  The acquired  publication rights are being amortized
     over a  10-year  period.  The  Company  is in  the  process  of  completing
     valuations necessary to finalize the purchase price allocation.

     On  July  11,  2005,  the  Company  acquired  the  rights  to a  newsletter
     publishing  division of a leading  publisher of mental health and addiction
     information,  for  approximately  $1.4  million in cash,  plus  liabilities
     assumed.   The  majority  of  the   acquisition  is  recorded  as  acquired
     publication rights and is amortized over a 10-year period.

6.   Recent Accounting Standards
     ---------------------------
     In December 2004,  the FASB issued  Statement No. 123 (revised 2004) ("SFAS
     123R")  "Share-Based  Payments."  SFAS 123R will  require  the  Company  to
     measure the cost of all employee  stock-based  compensation awards based on
     the  grant-date-fair-value  and to record that cost as compensation expense
     over the period  during which the  employee is required to perform  service
     under the terms of the award.  The  statement  eliminates  the  alternative
     method of  accounting  for the  employee  share-based  payments  previously
     available under Accounting  Principles Board Opinion No. 25. SFAS 123R will
     be effective  beginning in the Company's first quarter of fiscal year 2007.
     The Company  currently  discloses  the pro forma  effect of SFAS 123 in the
     notes to these financial  statements.  The impact of SFAS 123R adoption has
     not yet been  quantified but is expected to approximate the proforma effect
     as disclosed in the notes to the financial statements.

7.   Segment Information
     -------------------
     The  Company  is a global  publisher  of  print  and  electronic  products,
     providing  must-have  content and  services to  customers  worldwide.  Core
     businesses  include   professional  and  consumer  books  and  subscription
     services; scientific, technical, and medical journals, encyclopedias, books
     and  online   products  and  services;   and   educational   materials  for
     undergraduate and graduate students, and lifelong learners. The Company has
     publishing,  marketing,  and  distribution  centers in the  United  States,
     Canada, Europe, Asia, and Australia.  The Company's reportable segments are
     based on the management  reporting structure used to evaluate  performance.
     Segment information is as follows:


                                                                              Three Months Ended July 31,
                                                  ----------------------------------------------------------------------------------
                                                                        2005                                       2004
                                                  -----------------------------------------    -------------------------------------
                                                                                         (thousands)
                                                                    Inter-                                     Inter-
                                                     External      segment                       External    segment
                                                    Customers       Sales          Total         Customers     Sales        Total
                                                  ------------- -------------- ------------    ------------ ----------- ------------
                                                                                                           
     Revenue
     -------
     U.S. segments:
         Professional/Trade                           $70,438       8,078          78,516          $68,331      7,577       75,908
         Scientific, Technical, and Medical            46,439       2,314          48,753           44,466      1,740       46,206
         Higher Education                              37,692       7,850          45,542           37,468      8,007       45,475
     European segment                                  58,427       4,699          63,126           54,131      5,392       59,523
     Asia, Australia & Canada                          23,753         403          24,156           22,543        923       23,466
     Eliminations                                        -        (23,344)        (23,344)            -       (23,639)     (23,639)
                                                  ------------- -------------- ------------    ------------ ----------- ------------
     Total Revenue                                   $236,749        -            236,749         $226,939       -         226,939
                                                  ------------- -------------- ------------    ------------ ----------- ------------

     Direct Contribution to Profit
     -----------------------------
     U.S. segments:
         Professional/Trade                                                       $18,842                                  $15,551
         Scientific, Technical, and Medical                                        24,545                                   22,269
         Higher Education                                                          17,019                                   16,051
     European segment                                                              18,627                                   18,694
     Asia, Australia & Canada                                                       3,251                                    3,191
                                                                               ------------                             ------------
     Total Direct Contribution to Profit                                           82,284                                   75,756

     Shared Services and Administrative Costs
     ----------------------------------------
         Distribution                                                             (11,848)                                 (11,739)
         Information technology                                                   (15,052)                                 (12,269)
         Finance                                                                   (7,860)                                  (7,212)
         Other administrative                                                     (15,368)                                 (13,759)
                                                                               ------------                             ------------
     Total Shared Services and Administrative Costs                               (50,128)                                 (44,979)
                                                                               ------------                             ------------
     Operating income                                                             $32,156                                  $30,777
     ----------------                                                          ============                             ============


8.   Intangible Assets
     -----------------
     Intangible assets consist of the following (in thousands):


                                                                                                                       As of
                                                                                    As of July 31,                    April 30,
                                                                          -----------------------------------      ---------------
                                                                                2005                 2004               2005
                                                                          ----------------     --------------      ---------------
                                                                                                               
      Intangible assets not subject to amortization
          Branded trademarks                                                  $57,900              $57,900            $57,900
          Acquired publication rights                                         118,566              117,452            120,426
                                                                          ----------------     --------------      ---------------
      Total intangible assets not subject to amortization                     176,466              175,352            178,326

      Net, intangible assets subject to amortization, principally
          acquired publication rights                                         124,437              105,292            112,715
                                                                          ----------------     --------------      ---------------
      Total                                                                  $300,903             $280,644           $291,041
                                                                          ================     ==============      ===============


9.   Derivative Financial Instruments
     --------------------------------
     Under certain  circumstances,  the Company enters into derivative financial
     instruments  to hedge  against  foreign  currency  fluctuation  on specific
     transactions  or  interest  rate  volatility.  The  Company  does  not  use
     derivative financial instruments for trading or speculative  purposes.  The
     Company did not hold any derivative financial  instruments during the first
     quarter of fiscal year 2006.

10.  Marketable Securities
     ---------------------
     During the first quarter of fiscal year 2006,  the Company sold  marketable
     securities  for  approximately  $10.0 million.  The  marketable  securities
     consisted  entirely  of  shares  of  variable  rate  securities  issued  by
     closed-end  funds that invest in a diversified  portfolio of government and
     corporate  securities.  Generally,  these  securities  do not have a stated
     maturity date and reset their  dividends  every 28 days.  These  securities
     were accounted for as  available-for-sale  in accordance  with SFAS No. 115
     "Accounting for Certain Investments in Debt and Equity Securities." For the
     quarter ended July 31, 2005, $0.1 million was recognized as interest income
     on those securities. There were no comparable investments at July 31, 2004.

11.  Income Taxes
     ------------
     The tax  provision  for the first quarter of fiscal year 2006 includes $7.5
     million,  or $0.12 per diluted share,  of tax benefits  associated with the
     reversal of a tax accrual  recorded on the  repatriation  of dividends from
     European subsidiaries in the fourth quarter of fiscal year 2005. On May 10,
     2005, the US Internal  Revenue  Service issued Notice  2005-38.  The notice
     provided for a tax benefit that fully offset the tax accrued by the Company
     on foreign dividends in the fourth quarter of fiscal year 2005. The current
     tax benefit and the  corresponding  fourth  quarter tax accrual had no cash
     impact on the  Company.  Excluding  the tax benefit  described  above,  the
     effective tax rate for the first  quarter of fiscal year 2006  increased to
     33.5% as compared to 32.8% in the first quarter of fiscal year 2005, mainly
     due to higher effective foreign tax rates.

12.  Retirement Plans
     ----------------
     The components of net pension expense for the defined benefit plans were as
     follows:


                                                                                       For the Three Months Ended
                                                                                                July 31,
                                                                                ---------------------------------------
     (Dollars in thousands)                                                            2005                   2004
                                                                                -----------------      ----------------
                                                                                                        
     Service Cost                                                                     $2,829                 $2,147
     Interest Cost                                                                     2,942                  2,653
     Expected Return of Plan Assets                                                   (2,768)                (2,268)
     Net Amortization of Prior Service Cost and Unrecognized Transition Asset            127                    148
     Recognized Net Actuarial Loss                                                       858                    457
                                                                                -----------------      ----------------
     Net Pension Expense                                                              $3,988                 $3,137
                                                                                =================      ================

     Pension plan contributions were $1.4 million and $1.3 million for the three
     months ended July 31, 2005 and 2004, respectively.

ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS


RESULTS OF OPERATIONS -

FIRST QUARTER ENDED JULY 31, 2005

Revenue for the first quarter of fiscal year 2006 of $236.7 million increased 4%
from $226.9 million in the prior year's first quarter. The first quarter revenue
increase  was driven by  year-on-year  growth in the global STM  business,  with
non-subscription products,  especially journal backfiles,  subscription journals
and books contributing to these results.  The U.S. P/T business also contributed
to the year-on-year  growth with solid  performances in business,  education and
psychology.  U.S.  Higher  Education  revenue  was flat with last  year's  first
quarter.

Gross  profit  margin for the first  quarter was 67.6%  compared to 66.9% in the
prior year's  quarter.  Improvements in U.S. P/T and STM product mix contributed
to the improvement. Operating and administrative expenses increased 5% over last
year's first quarter.  The increase primarily reflects investments in technology
to  deliver  products  to  our  customers,  higher  depreciation  and  increased
compensation  partly due to the impact of the higher  stock  price on  incentive
plans. In addition, we received a relocation incentive payment from the State of
New Jersey in the prior year period.

Operating  income  advanced 4% to $32.2  million in the first  quarter of fiscal
year 2006, or 3% excluding  foreign  currency  gains.  Revenue,  product mix and
lower inventory provisions drove the year-on-year  growth.  Operating margin was
flat compared to the prior year. Net interest  expense and other  increased $0.3
million primarily due to higher interest rates.

Excluding the tax benefit described in the non-GAAP financial  disclosure below,
the effective  tax rate for the first  quarter of fiscal year 2006  increased to
33.5% as compared to 32.8% in the first quarter of fiscal year 2005,  mainly due
to higher effective foreign tax rates.

Earnings per diluted  share and net income for the first  quarter of fiscal year
2006 were $0.46 and $27.9 million.  Excluding the tax benefits  associated  with
the reversal of a tax accrual  recorded on the  repatriation  of dividends  from
European  subsidiaries  in the  fourth  quarter of fiscal  year  2005,  which is
described below, earnings per diluted share and net income for the first quarter
of fiscal year 2006 rose 6% to $0.34 and 2% to $20.4 million, respectively.

Non-GAAP  Financial  Measures:  The  Company's  management  evaluates  operating
performance  excluding unusual and/or nonrecurring  events. The Company believes
excluding  such  events  provides a more  effective  and  comparable  measure of
performance.  Since adjusted net income and adjusted  earnings per share are not
measures  calculated in accordance with GAAP, they should not be considered as a
substitute for other GAAP measures,  including net income and earnings per share
as indicators of operating performance.

Adjusted net income and adjusted  earnings per diluted  share  excluding the tax
benefits are as follows:

   Reconciliation of non-GAAP financial disclosure
   -----------------------------------------------


   Net Income (in millions)                                           2005              2004
                                                                 --------------    --------------
                                                                                  
   As reported                                                       $27.9             $19.9
   Tax benefit on dividends repatriated                               (7.5)               -
                                                                 --------------    --------------
   Adjusted                                                          $20.4             $19.9
                                                                 ==============    ==============

   Earnings per Diluted Share                                         2005              2004
                                                                 --------------     -------------
   As reported                                                        $0.46             $0.32
   Tax benefit on dividends repatriated                               (0.12)              -
   Adjusted                                                           $0.34             $0.32
                                                                 ==============     =============


The Adjusted Net Income and Adjusted  Earnings per Diluted  Share above  exclude
$7.5 million,  or $0.12 per diluted share,  of tax benefits  associated with the
reversal  of a tax  accrual  recorded  on the  repatriation  of  dividends  from
European  subsidiaries  in the fourth  quarter of fiscal  year 2005.  On May 10,
2005, the US Internal Revenue Service issued Notice 2005-38. The notice provided
for a tax  benefit  that fully  offset the tax accrued by the Company on foreign
dividends in the fourth quarter of fiscal year 2005. The current tax benefit and
the corresponding fourth quarter tax accrual had no cash impact on the Company.



SEGMENT RESULTS

Professional/Trade (P/T)
- ------------------------
U.S.  P/T revenue  for the first  quarter  advanced  3% over prior  year.  Solid
results in business, education and psychology drove these results, partly offset
by higher sales return  provisions and lower sales of consumer  titles.  Revenue
from the  Company's  recent  acquisition  of a global  publisher of computer and
software information  technology titles contributed  approximately $1 million in
revenue for the quarter. Direct contribution to profit increased by 21% from the
prior  year.  Direct   contribution  margin  increased  3.5%  points  to  24.0%,
principally due to gross margin  improvement,  reflecting  product mix and lower
inventory and royalty provisions, as well as delayed advertising costs.

First  quarter  highlights  include the  publication  of Dan  Denning's The Bull
Hunter;  Matthew Simmons'  Twilight in the Desert,  well-timed due to the recent
oil price increases and the book's focus on global oil supplies;  and McKinsey &
Company's  Valuation 4e, the best selling and most respected corporate valuation
title in the market,  which is also packaged in a widely used university edition
with online course material.

Top consumer  technology  publications  that were published  during the quarter,
such as Peter Bauer's  Photoshop CS2 For Dummies and Bob Levitus' Mac OS X Tiger
For Dummies,  reflect the demand for books on recent major software releases. To
capitalize on the  popularity of the Su Doku puzzle game,  P/T published  Andrew
Heron and  Edmund  James' Su Doku For  Dummies  in Europe  and the U.S.  Another
timely  release  during the  quarter  was the Tour de France For Dummies by Phil
Liggett, James Raia, and Sammarye Lewis, with a foreword by Lance Armstrong.

Several P/T titles received considerable attention from the media and customers.
Both The Bull  Hunter and  Twilight  in the Desert hit The Wall  Street  Journal
Bestseller  List.  Other titles that were on national  and  regional  bestseller
lists include Patrick  Lencioni's Five Dysfunctions of a Team; the J.K. Lasser's
Income Tax Guide 2005; Michael Masterson's  Automatic Wealth; Eric Tyson and Ray
Brown's Home Buying For Dummies;  Eric Tyson's Investing For Dummies;  and Sarah
Glendon  Lyons  and  John  E.  Lucas'  Mortgages  For  Dummies.   The  publicity
surrounding  the May release of Jeffery  Young's Icon:  Steve Jobs, The Greatest
Second Act in the History of Business,  continued to drive sales  throughout the
first quarter.

On July 11, the Company  acquired the  publication  rights to seven  newsletters
from a leading provider of mental health and addiction information.  Five of the
seven  newsletters  have   long-standing   editorial   affiliations  with  Brown
University.  On May 31, Wiley completed the acquisition of substantially all the
assets of a publisher of computer books and software specializing in IT business
certification   materials.   See  Note  5  for  further   discussion   of  these
acquisitions.

Scientific, Technical, and Medical (STM)
- ----------------------------------------
U.S.  STM revenue of $48.8  million  increased  6% over last year's  solid first
quarter.   Non-subscription   revenue,   especially   journal   backfile  sales,
contributed to the year-on-year  growth. The STM subscription  journals and book
programs  performed well, as reflected in a 6% revenue increase over prior year.
Direct  contribution to profit  increased 10% in the quarter.  The first quarter
direct  contribution  margin was 50.3%  compared to 48.2% in the prior year. The
increase of 2.1% points  primarily  reflects  favorable  changes in product mix.
Globally, STM revenue increased approximately 6%, reflecting the combined effect
of robust journal and book sales.

In  addition  to healthy  subscription  journal  license  renewals,  several new
Enhanced Access  Licenses (EAL) were signed by academic and corporate  customers
around the world.  EAL  customers  enjoyed  improved  customer  service due to a
number of system enhancements implemented during the quarter. Customers continue
to take advantage of Wiley  InterScience's wide range of access options.  During
the  quarter,   the  number  of  visits  to  Wiley  InterScience   increased  by
approximately 42% over prior year.

The growing value of Wiley's journals to the scientific community was evident in
the  results of the  recently  announced  2004 ISI Impact  Factor  Analysis,  an
independent  ranking that  measures how often a journal's  articles are cited by
other researchers.  Wiley journals exhibiting significant increases included the
Journal of Biomedical  Materials  Research,  Catheterization  and Cardiovascular
Intervention,  Neurology and Urodynamics, Head and Neck, and American Journal of
Physical Anthropology.

In July, Wiley was among a group of major publishers and health organizations to
launch patientINFORM (www.patientinform.org), a free online information resource
that allows patients direct access to the latest medical research on some of the
most serious diseases and medical  conditions.  The service  provides  consumers
with access to the latest research articles  published in medical and scientific
journals,  assistance in  interpreting  the  articles;  and access to additional
materials on the web sites of participating voluntary health organizations.

The STM book  program  performed  very well  during the first  quarter.  Product
output was excellent and manuscript  transmittals  have been strong,  reflecting
relatively  favorable  market  conditions  and  increased  use of  online  sales
channels. Global STM book revenue grew approximately 9%.

Higher Education
- ----------------
U.S. Higher  Education  revenue was  essentially  flat with that of the previous
year's first quarter. Growth in mathematics,  science, and accounting was offset
by sluggish  sales in the social  sciences and  engineering.  The first  quarter
direct  contribution  to  profit  increased  6% from the prior  year.  The first
quarter direct contribution  margin increased 2.1% points to 37.4%,  principally
due to lower sales returns, favorable product mix and lower royalty provisions.

An  encouraging  development  has been the strong sales of Wiley PLUS  (formerly
eGrade Plus).  Available  for sixty key titles,  Wiley PLUS delivers to students
and instructors an integrated suite of resources (including an online version of
the textbook),  that is organized in one easy-to-use website around teaching and
learning activities.  Wiley PLUS allows instructors to customize course content,
create class  presentations,  assign homework and quizzes for automatic grading,
and track student progress.  Sales of Wiley PLUS were significantly  higher than
last year's  first  quarter,  however  this revenue is deferred and the majority
will be recognized over the course of the fall and spring  semesters,  i.e., the
second, third and fourth quarters of Wiley's fiscal year.

Wiley  Higher  Education  offers  students  value by providing a wide variety of
product formats at different price points.  Soon after the close of the quarter,
Wiley announced an agreement with VitalSource to support Wiley Desktop Editions,
which will provide  downloadable  e-text  versions of leading  Higher  Education
textbooks  directly from Wiley. These digital editions are intended for students
who want  lower-priced  versions  of  textbooks.  The  Company  also  signed  an
agreement with Quizdom to distribute  radio  frequency  clickers to universities
that adopt Wiley  learning  materials.  The clicker system  facilitates  two-way
communication   between   instructors  and  students,   facilitating   classroom
administration, accountability, and assessment.

Europe
- ------
Wiley Europe's  first quarter  revenue of $63.1 million was up 6% over the prior
year. STM journals and reference  books drove the revenue  growth.  In addition,
revenue from the Company's  initial sales of German  publications  under the Fur
Dummies brand  contributed  $0.4 million to the growth.  Direct  contribution to
profit was  essentially  flat with the prior year.  Direct  contribution  margin
decreased 1.9% points principally due to product mix.

Wiley Europe  renewed its contract with the Quaternary  Research  Association to
publish  The  Journal  of  Quaternary  Research.  A new  controlled  circulation
magazine,  Spectroscopy  Asia,  was  successfully  launched  in May.  During the
quarter, the Company published the Dictionary of Microscopy. The dictionary is a
brand  extension of the Microscopy & Analysis  controlled-circulation  magazine,
which was acquired last year.

Wiley Europe's For Dummies program continued to gain momentum. The release of Su
Doku For Dummies is taking  advantage  of the numbers  puzzle  craze.  More than
forty  translated  and three  indigenous Fur Dummies titles are on the market in
Germany and selling briskly.  Wiley-VCH is also capitalizing on the centenary of
Albert  Einstein's theory of relativity by publishing  Renn/Einstein  Essays (in
German and English), as well as Renn/Einstein Katalog.

Asia, Australia, and Canada
- ---------------------------
Wiley's  revenue  in Asia,  Australia,  and  Canada  was up 3% during  the first
quarter. Excluding the effect of foreign exchange, revenue declined 2%. Sluggish
performance  in  Canada  was  partially   offset  by  growth  in  Asia.   Direct
contribution to profit was essentially flat with the prior year.

P/T  books  performed  particularly  well in  India,  China,  Thailand,  and the
Phillipines. Wiley Asia's P/T list picked up interest globally. For example, the
revised  edition of Richard  Duncan's The Dollar Crisis  (originated in Asia) is
being  adopted as a textbook for finance  courses and is being used as the basis
for a seminar by Rich Dad, Poor Dad author Robert Kiyosaki.

In Australia,  Higher  Education and School  revenue was strong while P/T lagged
behind due to a subdued retail  environment.  Wiley Australia expects to benefit
from a  strong  pipeline  of P/T  publications  for the  holiday  season.  Wiley
Australia was named Secondary Publisher of the Year at the Australian Awards for
Excellence in Educational Publishing for the sixth consecutive year. Recognizing
overall  excellence,  the award was granted by a panel of judges  that  included
booksellers, teachers, and publishers.

Wiley's Higher Education  products in Canada were down for the quarter.  Revenue
in Canada from  professional  and consumer  titles fell short,  although for the
first time, a Wiley Canada title,  Real Estate Investing in Canada,  hit #1 on a
national non-fiction bestseller list.

Shared Services and Administrative Costs
- ----------------------------------------
Shared services and administrative  costs for the first quarter increased 11% to
$50.1 million.  The increase is primarily  attributable to planned  increases in
investments  in  technology  to  deliver  products  to  our  customers,   higher
depreciation  and increased  compensation  costs partly due to the impact of the
significantly higher stock price on incentive plans. In addition,  we received a
relocation  incentive  payment  from the State of New  Jersey in the prior  year
period.



LIQUIDITY AND CAPITAL RESOURCES

The Company's cash and cash equivalents  balance was $13.1 million at the end of
the first quarter 2006, compared with $40.4 million a year earlier. Cash used by
operating  activities in fiscal year 2006 was $29.0  million  compared with $6.3
million in the prior year.  The  additional use of cash was mainly the result of
lower cash receipts from EAL subscriptions due to successful  collection efforts
in the last quarter of the prior year. In addition,  income tax refunds received
in the prior year period,  increased accounts receivable due primarily to higher
book sales and the timing of payments for certain operating expenses contributed
to the use of operating  cash. The increase in accounts  receivable  since April
30, 2005 is due to the seasonality of the Higher Education business.

Cash used for investing  activities for the first quarter 2006 was $23.0 million
compared to $22.5 million in the prior year. The Company  invested $15.4 million
in acquisitions of publishing  assets and rights compared to $5.7 million in the
prior year. The current year acquisitions included the purchase of substantially
all the assets of a global publisher of computer books and software specializing
in IT business  certification  materials for $12.5  million,  including  related
acquisition  costs.  In addition,  the Company  acquired  rights to a newsletter
publishing  division  of a leading  publisher  of mental  health  and  addiction
information  for $1.4  million,  plus  liabilities  assumed.  Projected  product
development and property,  equipment and technology  capital spending for fiscal
year  2006  is  forecast  to be  approximately  $70  million  and  $35  million,
respectively.

Increased cash used for investments in product development were partly offset by
lower spending on property, plant and equipment. The Company sold $10 million of
marketable  securities  during  the  current  quarter  consisting  of  shares of
variable rate securities issued by closed-end funds.

Cash used for  financing  activities  was $24.0  million in the first quarter of
fiscal  2006,  as compared to $12.9  million in the prior  period.  Current year
financing activities included the continuation of the Company's stock repurchase
program.

During the first  quarter  ending on July 31,  2005 the  Company  purchased  the
following  Common  Stock  under its stock  repurchase  program.  The program was
approved by the Company's Board of Directors and publicly  announced in December
2002.


               Number of     Average        New Repurchase      Maximum Shares Yet
Month           Shares      Price Paid     Program Approved    to be Purchased Under
               Purchased    Per Share                           the Repurchase Plans
- -------------------------------------------------------------------------------------
                                                             
May            246,500       $37.26                                     651,600
June            31,600       $37.90            4,000,000              4,620,000
July           264,000       $41.41                                   4,356,000
- -------------------------------------------------------------------------------------
  Total        542,100       $39.32


In June 2005 the Board of Directors approved a new program to repurchase up to 4
million  additional  shares of Class A and B Common stock upon completion of the
existing program.  The Company increased its quarterly  dividend to shareholders
by 20% to $0.090 per share versus $0.075 per share in the prior year. During the
quarter,  the Company borrowed $50.0 million under its revolving credit facility
to repay $50.0 million of the  outstanding  term loan facility in advance of the
scheduled due date.

The Company believes its cash balances  together with existing credit facilities
are sufficient to meet its obligations.  At July 31, 2005 the Company had $192.5
of variable rate loans  outstanding and  approximately  $135.0 million of unused
borrowing  capacity  available under its revolving  credit  facilities and other
short-term lines of credit.  The final payment on the variable rate term loan is
due  September  2006.  The Company has the ability and intent to  refinance  its
credit facilities, which is planned to be completed by the end of fiscal 2006.



"Safe Harbor" Statement under the
Private Securities Litigation Reform Act of 1995
- ------------------------------------------------
This report contains certain forward-looking statements concerning the Company's
operations,  performance, and financial condition. Reliance should not be placed
on  forward-looking  statements,  as actual results may differ  materially  from
those in any forward-looking statements. Any such forward-looking statements are
based upon a number of assumptions and estimates that are inherently  subject to
uncertainties  and  contingencies,  many of which are beyond the  control of the
Company, and are subject to change based on many important factors. Such factors
include,  but are not limited to (i) the level of investment in new technologies
and products;  (ii) subscriber renewal rates for the Company's  journals;  (iii)
the financial stability and liquidity of journal  subscription  agents; (iv) the
consolidation of book  wholesalers and retail accounts;  (v) the market position
and financial stability of key online retailers; (vi) the seasonal nature of the
Company's  educational  business and the impact of the used book  market;  (vii)
worldwide economic and political conditions; and (viii) the Company's ability to
protect its  copyrights  and other  intellectual  property  worldwide (ix) other
factors detailed from time to time in the Company's  filings with the Securities
and Exchange  Commission.  The Company  undertakes  no  obligation  to update or
revise  any such  forward-looking  statements  to reflect  subsequent  events or
circumstances.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


Market Risk

The  Company is exposed to market  risk  primarily  related to  interest  rates,
foreign  exchange and credit risk. It is the  Company's  policy to monitor these
exposures and to use derivative financial instruments and/or insurance contracts
from time to time to reduce  fluctuations  in earnings and cash flows when it is
deemed  appropriate  to do so. The  Company  does not use  derivative  financial
investments  for trading or speculative  purposes.  The Company did not hold any
derivative financial instruments during the first quarter of fiscal year 2006.

Interest Rates

The Company had $192.5  million of variable rate loans  outstanding  at July 31,
2005,  which  approximated  fair value.  The Company did not use any  derivative
financial  investments to manage this exposure.  The weighted  average  interest
rate as of July 31, 2005 was  approximately  4.03%. A hypothetical  1% change in
interest  rates for the variable  rate debt would  affect  annual net income and
cash flow by approximately $1.3 million.

Foreign Exchange Rates

Under  certain  circumstances,  the  Company  enters into  derivative  financial
instruments in the form of forward contracts as a hedge against foreign currency
fluctuation of specific transactions, including inter-company purchases.

Customer Credit Risk

The Company's  business is not dependent upon a single  customer;  however,  the
industry has experienced a significant concentration in national,  regional, and
online bookstore chains in recent years.  Although no one book customer accounts
for  more  than 5% of  total  consolidated  revenue,  the top 10 book  customers
account for  approximately 25% of total  consolidated  revenue and approximately
47% of total gross trade accounts receivable at April 30, 2005.

In the journal publishing business,  subscriptions are primarily sourced through
journal  subscription  agents  who,  acting as  agents  for  library  customers,
facilitate  ordering by consolidating the subscription  orders/billings  of each
subscriber with various publishers.  Cash is generally collected in advance from
subscribers by the subscription agents and is remitted to the journal publisher,
including the Company, generally prior to the commencement of the subscriptions.
Although at fiscal  year-end  the Company  had minimal  credit risk  exposure to
these agents,  future calendar-year  subscription receipts from these agents are
highly dependent on their financial condition and liquidity. Subscription agents
account for  approximately  23% of total  consolidated  revenue and no one agent
accounts for more than 6% of total  consolidated  revenue.  Insurance  for these
accounts is not commercially feasible and/or available.

ITEM 4. CONTROLS AND PROCEDURES

The Company maintains disclosure controls and procedures designed to ensure that
information  required to be  disclosed in reports  filed or submitted  under the
Securities Exchange Act of 1934, as amended, is recorded, processed,  summarized
and reported  within the time periods  specified by the  Securities and Exchange
Commission's  rules and regulations.  The Company's Chief Executive  Officer and
Chief Financial  Officer,  together with the Chief Accounting  Officer and other
members of the  Company's  management,  have  conducted an  evaluation  of these
disclosure controls and procedures as of a date within 90 days prior to the date
of filing this report. Based on this evaluation, the Chief Executive Officer and
Chief Financial  Officer have concluded that the Company's  disclosure  controls
and procedures are effective. There were no significant changes in the Company's
internal  controls  or in other  factors  that could  significantly  affect such
internal controls subsequent to this evaluation.



PART II - OTHER INFORMATION

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits

          99.1  - 18 U.S.C.  Section 1350  Certificate by the President and
                  Chief Executive Officer

          99.2  - 18 U.S.C.  Section 1350  Certificate by the Chief Financial
                  and Operations Officer

          10.19 - Fiscal Year 2006 Qualified  Executive Long Term Incentive Plan
                  (filed as an exhibit to the Company's Report on this Form
                  10-Q).

          10.20 - Fiscal Year 2006  Qualified  Executive  Annual  Incentive Plan
                  (filed as an exhibit to the Company's Report on this Form
                  10-Q).

          10.21 - Fiscal  Year  2006  Executive  Annual  Strategic   Milestones
                  Incentive  Plan (filed as an exhibit to the  Company's  Report
                  on this Form 10-Q).

      (b) The following reports on Form 8-K were furnished to the Securities and
          Exchange Commission since the filing of the Company's 10-K on July 11,
          2005.

          i.   Earnings  release on the first quarter fiscal 2005 results issued
               on form 8-K dated  September 8, 2005 which  include the condensed
               financial statements of the Company.

                                   SIGNATURES
                                   ----------


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized


                                  JOHN WILEY & SONS, INC.
                                  Registrant




                                  By         /s/ William J. Pesce
                                            ------------------------------------
                                            William J. Pesce
                                            President and
                                            Chief Executive Officer




                                  By         /s/ Ellis E. Cousens
                                            ------------------------------------
                                            Ellis E. Cousens
                                            Executive Vice President and
                                            Chief Financial & Operations Officer




                                  By         /s/ Edward J. Melando
                                            ------------------------------------
                                            Edward J. Melando
                                            Vice President, Controller and
                                            Chief Accounting Officer




                                            Dated:   September 9, 2005

    CERTIFICATIONS PERSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
    ------------------------------------------------------------------------

I, William J. Pesce, certify that:
I have reviewed this quarterly report on Form 10-Q of John Wiley & Sons, Inc.;
- -    Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report; and

- -    Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the registrant as of, and for, the periods presented.

- -    The  Company's  other   certifying   officer  and  I  are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules  13a-15(e) and  15d-15(e)  and internal  control over
     financial  reporting  (as  defined  in  Exchange  Act Rules  13a-15(f)  and
     15d-15(f) for the Company and we have:

          a.   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               Company, including its consolidated  subsidiaries,  is made known
               to us by others within those  entities,  particularly  during the
               period in which this report is being prepared;
          b.   Designed  such  internal  control over  financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;
          c.   Evaluated the effectiveness of the Company's  disclosure controls
               and procedures and presented in this report our conclusions about
               the effectiveness of the disclosure  controls and procedures,  as
               of the end of the period  covered by this  report,  based on such
               evaluation; and
          d.   Disclosed  in this  report any change in the  Company's  internal
               control  over  financial   reporting  that  occurred  during  the
               Company's   most  recent  fiscal   quarter  that  has  materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               Company's internal control over financial reporting.

- -    The Company's other certifying  officer and I have disclosed,  based on our
     most recent evaluation of internal control over financial reporting, to the
     Company's auditors and the audit committee of the board of directors:

          a.   all  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal controls over financial reporting
               that are  reasonably  likely to  adversely  affect the  Company's
               ability  to  record,  process,  summarize  and  report  financial
               information; and
          b.   any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls.

                                               By       /s/ William J. Pesce
                                                       -------------------------
                                                       William J. Pesce
                                                       President and
                                                       Chief Executive Officer

                                                       Dated:  September 9, 2005

I, Ellis E. Cousens, certify that:
I have reviewed this quarterly report on Form 10-Q of John Wiley & Sons, Inc.;
- -    Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report; and

- -    Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the registrant as of, and for, the periods presented

- -    The  Company's  other   certifying   officer  and  I  are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules  13a-15(e) and  15d-15(e)  and internal  control over
     financial  reporting  (as  defined  in  Exchange  Act Rules  13a-15(f)  and
     15d-15(f) for the Company and we have:

          a.   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               Company, including its consolidated  subsidiaries,  is made known
               to us by others within those  entities,  particularly  during the
               period in which this report is being prepared;
          b.   Designed  such  internal  control over  financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;
          c.   Evaluated the effectiveness of the Company's  disclosure controls
               and procedures and presented in this report our conclusions about
               the effectiveness of the disclosure  controls and procedures,  as
               of the end of the period  covered by this  report,  based on such
               evaluation; and
          d.   Disclosed  in this  report any change in the  Company's  internal
               control  over  financial   reporting  that  occurred  during  the
               Company's   most  recent  fiscal   quarter  that  has  materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               Company's internal control over financial reporting.

- -    The Company's other certifying  officer and I have disclosed,  based on our
     most recent evaluation of internal control over financial reporting, to the
     Company's auditors and the audit committee of the board of directors:

          a.   all  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal controls over financial reporting
               that are  reasonably  likely to  adversely  affect the  Company's
               ability  to  record,  process,  summarize  and  report  financial
               information; and
          b.   any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls.

                                  By         /s/ Ellis E. Cousens
                                            ------------------------------------
                                            Ellis E. Cousens
                                            Executive Vice President and
                                            Chief Financial & Operations Officer


                                            Dated:  September 9, 2005

                                                                    Exhibit 99.1


                            CERTIFICATION PURSUANT TO
                            18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In  connection  with  the  Quarterly  Report  of John  Wiley & Sons,  Inc.  (the
"Company")  on Form 10-Q for the period  ending  July 31, 2005 as filed with the
Securities and Exchange Commission on the date hereof (the "Report"), I, William
J.  Pesce,  President  and Chief  Executive  Officer  of the  Company,  certify,
pursuant to 18 U.S.C.  Section 1350,  as adopted  pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, that based on my knowledge:

     (1)  The Report fully complies with the requirements of section 13(a) or 15
          (d)  of  the  Securities  Exchange  Act  of  1934  (as  amended),   as
          applicable; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.



/s/William J. Pesce
- ------------------------
William J. Pesce
President and
Chief Executive Officer


Dated: September 9, 2005

                                                                    Exhibit 99.2


                            CERTIFICATION PURSUANT TO
                             18 .S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In  connection  with  the  Quarterly  Report  of John  Wiley & Sons,  Inc.  (the
"Company")  on Form 10-Q for the period  ending  July 31, 2005 as filed with the
Securities and Exchange  Commission on the date hereof (the "Report"),  I, Ellis
E. Cousens, Executive Vice President and Chief Financial & Operations Officer of
the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that based on my knowledge:

     (1)  The Report fully complies with the requirements of section 13(a) or 15
          (d)  of  the  Securities  Exchange  Act  of  1934  (as  amended),   as
          applicable; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.



/s/Ellis E. Cousens
- ------------------------------------
Ellis E. Cousens
Executive Vice President and
Chief Financial & Operations Officer


Dated: September 9, 2005

                                                                   Exhibit 10.19


                             JOHN WILEY & SONS, INC.
                             -----------------------


              FY 2006 QUALIFIED EXECUTIVE LONG TERM INCENTIVE PLAN
              ----------------------------------------------------


                                  PLAN DOCUMENT
                                  -------------





                                  CONFIDENTIAL
                                  ------------










                                   MAY 1, 2005
                                   -----------

                                    CONTENTS
                                    --------

Section          Subject                                            Page
- -------          -------                                            ----

I.               Definitions                                          2

II.              Plan Objectives                                      3

III.             Eligibility                                          3

IV.              Performance Targets and Measurement                  3

V.               Performance Evaluation                               3

VI.              Restricted Performance Shares Award Provisions       4

VII.             Stock Options                                        5

VIII.            Payouts                                              5

IX.              Administration and Other Matters                     5

                                 I. DEFINITIONS
                                 --------------


Following are  definitions  for words and phrases used in this document.  Unless
the context clearly indicates otherwise,  these words and phrases are considered
to be defined terms and appear in this document in italicized print:

Company: John Wiley & Sons, Inc.

business unit: The Company, a business or subsidiary of the Company, or a global
unit of the Company.

plan: This FY 2006 Qualified Executive Long Term Incentive Plan.

shareholder plan: The Company's 2004 Key Employee Stock Plan.

plan  period:  The three year  period from May 1, 2005 to April 30,  2008,  or a
portion of this period, at the discretion of the CC.

Compensation  Committee  (CC): The committee of the Company's Board of Directors
responsible for the review and approval of executive compensation.

performance  target:  A participant's  objective to achieve  specific  financial
goals for the plan period, as approved by the CC. A performance target comprises
all of the financial goals for a business unit.

business  criteria:  An  indicator  of  financial  performance,  chosen from the
business  criteria listed in Section  7(b)(ii)(B) of the  shareholder  plan. The
following business criteria are used in this plan:

     cumulative  cash:  flow The  cumulative  for the plan period of net income,
     excluding   unusual  items  not  related  to  the  period  being  measured,
     plus/minus  any  non-cash  items  included  in net  income  and  changes in
     operating  assets and  liabilities,  minus  normal  investments  in product
     development assets and property and equipment.

     earnings per share: Earnings per share, excluding unusual items not related
     to the period being measured. Actual results shall be increased by one cent
     for VCH tax basis step-up recovery.

financial goal: A targeted level of attainment of a given business criteria.

financial results: The published, audited financial results of the Company.

participant: A person selected to participate in the plan.

performance levels:
     threshold:  The minimum acceptable level of achievement of a financial goal
     in order to earn a payout,  expressed as a percentage of target ( e.g., 95%
     of target.)

     target: Achievement of the assigned financial goal-100%.

     outstanding:  Superior achievement of a financial goal, earning the maximum
     payout, expressed as a percentage of target (e.g., 115% of target.)

target  incentive:  A targeted  number of restricted  performance  shares that a
participant  is eligible to receive if 100% of his/her  applicable  award period
objectives  are achieved  and the  participant  remains  employed by the Company
through April 30, 2010, except as otherwise provided in Section VIII.

stock: Class A Common Stock of the Company.

restricted  performance share: A share of stock issued pursuant to this plan and
the shareholder  plan that is subject to forfeiture.  In the  shareholder  plan,
such stock is referred to as "Performance-Based Stock."

restricted  period:  The period during which the restricted  performance  shares
shall  be  subject  to  forfeiture  in  whole  or in  part,  as  defined  in the
shareholder plan, in accordance with the terms of the award.

plan-end adjusted restricted  performance shares award: The number of restricted
performance  shares  awarded to a participant at the end of the plan cycle after
adjustments, if any, are made, as set forth in Sections V and VIII.


                              II. PLAN OBJECTIVES
                              -------------------

The plan is intended to provide the  officers  and other key  colleagues  of the
Company and of its subsidiaries, affiliates and certain joint venture companies,
upon whose  judgment,  initiative and efforts the Company depends for its growth
and for the profitable  conduct of its business,  with  additional  incentive to
promote the success of the Company.

                                III. ELIGIBILITY
                                ----------------

A participant is selected by the CEO and  recommended for  participation  to the
CC, which has sole  discretion  for  determining  eligibility,  from among those
colleagues in key management  positions deemed able to make the most significant
contributions to the growth and profitability of the Company.  The President and
CEO of the Company is a participant.

                    IV. PERFORMANCE TARGETS AND MEASUREMENT
                    ---------------------------------------

The CEO  recommends  and the CC  adopts,  in its  sole  discretion,  performance
targets and performance levels for each participant, not later than 90 days from
the commencement of the plan period. No performance  target or performance level
may be modified after 90 days from the commencement of the plan period.

A.   Performance  targets,  comprising one or more financial  goals, are defined
     for each business unit. Each financial goal is assigned a weight, such that
     the sum of the weights of all  financial  goals for a business  unit equals
     100%.

B.   Each participant is assigned  performance  targets for one or more business
     units,  based  on the  participant's  position,  responsibilities,  and his
     ability  to affect the  results of the  assigned  business  unit.  For each
     participant,  each business unit is assigned a weight, such that the sum of
     the weights of all  business  units for a  participant  equals 100 percent.
     Collectively,   all  business  unit  performance   targets  constitute  the
     participant's plan period objectives.

C.   Each financial goal is assigned  performance levels (threshold,  target and
     outstanding).

                           V. PERFORMANCE EVALUATION
                           -------------------------

A.   Financial Results
     -----------------
     1.   At the end of the plan period, the financial results for each business
          unit are compared  with that unit's  financial  goals to determine the
          payout for each participant.
     2.   In determining the attainment of financial goals, the impact of any of
          the  events (a)  through  (i)  listed in  Section  7(b)(ii)(B)  of the
          shareholder  plan,  if dilutive  (causes a reduction in the  financial
          result) will be excluded from the  financial  results for any affected
          business unit.

     3.   Award Determination
          a.   Achievement  of threshold  performance  of at least one financial
               goal of a performance  target is necessary  for a participant  to
               receive a payout for that performance target.
          b.   The   unweighted   payout  factor  for  each  financial  goal  is
               determined as follows:
               1.   For performance below the threshold level, the payout factor
                    is zero.
               2.   For performance at the threshold level, the payout factor is
                    25%.
               3.   For performance between the threshold and target levels, the
                    payout  factor  is  between  25% and 100%,  determined  on a
                    pro-rata basis.
               4.   For  performance  at the target level,  the payout factor is
                    100%.
               5.   For performance  between the target and outstanding  levels,
                    the payout factor is between 100% and 200%,  determined on a
                    pro-rata basis.
               6.   For  performance  at or above  the  outstanding  level,  the
                    payout factor is 200 percent.
          c.   A participant's  plan-end adjusted restricted  performance shares
               award is determined as follows:
               1.   Each financial goal's  unweighted  payout factor  determined
                    above times the weighting of that  financial goal equals the
                    weighted payout factor for that financial goal
               2.   The sum of the weighted payout factors for a business unit's
                    performance   target  equals  the  payout  factor  for  that
                    performance target.
               3.   The    participant's target incentive
                                         times
                               the business unit weight
                                         times
                         the performance target payout factor
                                         equals
                    the participant's payout for that business unit
               4.   The sum of the payouts for all the business  units  assigned
                    to a participant  equals the  participant's  total  plan-end
                    adjusted restricted performance shares award.
          d.   The CC may, in its sole discretion, reduce a participant's payout
               to any level it deems appropriate.

               VI. RESTRICTED PERFORMANCE SHARES AWARD PROVISIONS
               --------------------------------------------------

A.   Restricted  performance shares,  equal to a participant's target incentive,
     shall be determined at the beginning of the plan period. In addition to the
     terms and  conditions  set forth in the  shareholder  plan,  the restricted
     period for the plan-end adjusted restricted  performance shares award shall
     be as follows:  subject to continued  employment  except as  otherwise  set
     forth in the shareholder plan, the lapse of restrictions on one-half of the
     restricted  performance  shares awarded will occur on the first anniversary
     of the plan period end date (April 30, 2009) at which time the  participant
     will receive a stock certificate in a number of shares equal to one-half of
     the  restricted  performance  shares  awarded with the  restrictive  legend
     deleted,  and the lapse of restrictions on the remaining half will occur on
     the second  anniversary  of the plan  period end date  (April 30,  2010) at
     which time the participant will receive a new stock certificate in a number
     of shares equal to the remaining half with the restrictive legend deleted.

B.   The plan-end adjusted restricted  performances share award will be compared
     to the restricted  performance shares targeted at the beginning of the plan
     period, and the appropriate amount of restricted performance shares will be
     awarded or  forfeited,  as required,  to bring the  restricted  performance
     shares award to the number of shares  designated  as the plan-end  adjusted
     restricted performance shares award.

                               VII. STOCK OPTIONS
                               ------------------

The participant  may be granted a stock option pursuant to the shareholder  plan
at the beginning of the plan period,  representing  another incentive vehicle by
which the participant is able to share in the equity growth of the Company.  The
terms and  conditions  of the award of the stock  option  are  contained  in the
shareholder plan and in the stock option award.

                                  VIII. PAYOUTS
                                  -------------

     A.   Plan-end adjusted  restricted  performances  share awards will be made
          within 90 days after the end of the plan period.

     B.   In the event of a participant's death, disability, retirement or leave
          of absence  prior to the  plan-end  adjusted  restricted  performances
          share award being earned, the award, if any, will be determined by the
          CC.

     C.   A participant  who resigns,  or whose  employment is terminated by the
          Company,  with or without  cause before the award is earned,  will not
          receive an award.  Exception to this provision  shall be made with the
          approval of the CC, in its sole discretion.

     D.   In the event of a Change of  Control,  as that term is  defined in the
          shareholder plan, all "target"  restricted  performance shares vest to
          the  participant,  or at the CC's option,  payment will be made of the
          value of the "target" restricted  performance shares based on the fair
          market value on the effective date of the Change of Control.

     E.   A  participant  who is hired or  promoted  into an  eligible  position
          during  the plan  period  may  receive a  prorated  plan-end  adjusted
          restricted  performances  share award as  determined by the CC, in its
          sole discretion.

                      IX. ADMINISTRATION AND OTHER MATTERS
                      ------------------------------------

     A.   The plan will be administered by the CC, which shall have authority in
          its sole discretion to interpret and administer this plan,  including,
          without limitation,  all questions regarding eligibility and status of
          any participant,  and no participant shall have any right to receive a
          payout or payment of any kind whatsoever,  except as determined by the
          CC hereunder.

     B.   The Company will have no  obligation  to reserve or otherwise  fund in
          advance any amount which may become payable under the plan.

     C.   This plan may not be modified or amended  except with the  approval of
          the CC, in accordance with the provisions of the shareholder plan.

     D.   In the event of a conflict between the provisions of this plan and the
          provisions of the shareholder  plan, the provisions of the shareholder
          plan shall apply.

     E.   No  awards  of any  type  under  this  plan  shall  be  considered  as
          compensation  for purposes of defining  compensation  for  retirement,
          savings  or  supplemental  executive  retirement  plans,  or any other
          benefit.

                                                                   Exhibit 10.20


                             JOHN WILEY & SONS, INC.
                             -----------------------


                FY 2006 QUALIFIED EXECUTIVE ANNUAL INCENTIVE PLAN
                -------------------------------------------------


                                  PLAN DOCUMENT
                                  -------------





                                  CONFIDENTIAL
                                  ------------










                                   MAY 1, 2005
                                   -----------

                                    CONTENTS
                                    --------

Section            Subject                                                  Page
- -------            -------                                                  ----

I.                 Definitions                                                2

II.                Plan Objectives                                            3

III.               Eligibility                                                3

IV.                Performance Targets and Measurement                        3

V.                 Performance Evaluation                                     4

VI.                Payouts                                                    5

VII.               Administration and Other Matters                           5

                                 I. DEFINITIONS
                                 --------------


Following are  definitions  for words and phrases used in this document.  Unless
the context clearly indicates otherwise,  these words and phrases are considered
to be defined terms and appear in this document in italicized print:

Company: John Wiley & Sons, Inc.

business unit: The Company, a business or subsidiary of the Company, or a global
unit of the Company.

plan: This FY 2006 Qualified Executive Annual Incentive Plan.

shareholder plan: The Company's 2004 Executive Annual Incentive Plan.

plan period:  The  twelve-month  period from May 1, 2005 to April 30, 2006, or a
portion of this period, at the discretion of the CC.

Compensation  Committee  (CC): The committee of the Company's Board of Directors
responsible for the review and approval of executive compensation.

performance  target:  A participant's  objective to achieve  specific  financial
goals for the plan period, as approved by the CC. A performance target comprises
all of the financial goals for a business unit.

business  criteria:  An  indicator  of  financial  performance,  chosen from the
business  criteria  listed in Section  4(b)(ii)  of the  shareholder  plan.  The
following business criteria are used in this plan:

     revenue: (corporate) Gross annual revenue, net of provision for returns.

     cash flow:  Net income,  excluding  unusual items not related to the period
     being  measured,  plus/minus  any non-cash items included in net income and
     changes in operating  assets and liabilities,  minus normal  investments in
     product development assets and property and equipment.

     earnings per share: Earnings per share, excluding unusual items not related
     to the period being measured. Actual results shall be increased by one cent
     for VCH tax basis step-up recovery.

     revenue: (business) Gross annual revenue, net of actual returns.

     business EBITA: Operating income before amortization of intangibles.

     business cash flow:  business  operating  income,  plus/minus  any non-cash
     items included in business  operating income (other than provisions for bad
     debts),  and changes in controllable  assets and  liabilities,  less normal
     investments in product development assets and direct property and equipment
     additions.  Controllable assets and liabilities are inventory, composition,
     author   advances,   other  deferred   publication   costs,   and  deferred
     subscription revenues.

     GPC EBITA:  business operating income before amortization of intangibles as
     adjusted   for  profit   earned  by  other   businesses   on   intercompany
     transactions.

     GPC cash flow:  business  cash flow as  adjusted  for the profit  earned by
     other businesses on intercompany transactions.

financial goal: A targeted level of attainment of a given business criteria.

financial results:  The published,  audited financial results of the Company and
the business financial results derived therefrom.

participant: A person selected to participate in the plan.

performance levels:
     threshold:  The minimum acceptable level of achievement of a financial goal
     in order to earn a payout,  expressed as a percentage of target ( e.g., 95%
     of target.)

     target: Achievement of the assigned financial goal-100%.

     outstanding:  Superior achievement of a financial goal, earning the maximum
     payout, expressed as a percentage of target (e.g., 115% of target.)

base salary: A participant's base salary as of July 1, 2005, or the date of hire
or  promotion  into the plan,  if  later,  adjusted  for any  amount of time the
participant  may not be in the plan for  reasons  of  hire,  death,  disability,
retirement and/or termination.

payout: Actual gross dollar amount paid to a participant under the plan, if any,
for achievement of assigned  performance  targets,  as further discussed in this
plan.

total annual incentive  opportunity:  The total target amount that a participant
is eligible to receive from all annual incentive plans, including this plan.

target incentive percent:  The percent applied to the participant's total annual
incentive  opportunity to determine the target  incentive  amount for this plan.
Generally,  for the plan period 2006, the target incentive percent for this plan
is 75%.

target incentive amount: The amount that a participant is eligible to receive if
he/she achieves 100% of his/her  performance target for a business unit. The sum
of the target incentive amounts for all business units assigned to a participant
is the total target incentive amount.


                              II. PLAN OBJECTIVES
                              -------------------

The plan is intended to provide the  officers  and other key  colleagues  of the
Company and of its subsidiaries, affiliates and certain joint venture companies,
upon whose judgement,  initiative and efforts the Company depends for its growth
and for the profitable  conduct of its business,  with  additional  incentive to
promote the success of the Company.

                                III. ELIGIBILITY
                                ----------------

A participant is selected by the CEO and  recommended for  participation  to the
CC, which has sole  discretion  for  determining  eligibility,  from among those
colleagues in key management  positions deemed able to make the most significant
contributions to the growth and profitability of the Company.  The President and
CEO of the Company is a participant.

                    IV. PERFORMANCE TARGETS AND MEASUREMENT
                    ---------------------------------------

The CEO  recommends  and the CC  adopts,  in its  sole  discretion,  performance
targets and performance levels for each participant, not later than 90 days from
the commencement of the plan period. No performance  target or performance level
may be modified after 90 days from the commencement of the plan period.

     A.   Performance  targets,  comprising  one or more  financial  goals,  are
          defined for each  business  unit.  Each  financial  goal is assigned a
          weight,  such that the sum of the weights of all financial goals for a
          business unit equals 100%.

     B.   Each  participant  is  assigned  performance  targets  for one or more
          business    units   ,   based   on   the    participant's    position,
          responsibilities,  and  his  ability  to  affect  the  results  of the
          assigned  business unit. For each  participant,  each business unit is
          assigned a weight,  such that the sum of the  weights of all  business
          units for a participant equals 100%.  Collectively,  all business unit
          performance   targets   constitute  the   participant's   plan  period
          objectives.

     C.   Each financial goal is assigned performance levels (threshold,  target
          and outstanding).

                           V. PERFORMANCE EVALUATION
                           -------------------------

A.   Financial Results
     -----------------
     1.   At the end of the plan period, the financial results for each business
          unit are compared  with that unit's  financial  goals to determine the
          payout for each participant.
     2.   In determining the attainment of financial goals,
          a.   the impact of foreign  exchange  gains or losses will be excluded
               from revenue and business EBITA and business cash flow criteria.
          b.   the impact of any of the events (1) through (9) listed in Section
               4(b)(ii) of the shareholder plan, if dilutive (causes a reduction
               in the  financial  result),  will be excluded  from the financial
               results of any affected business unit.
     3.   Award Determination
          a.   Achievement  of threshold  performance  of at least one financial
               goal of a performance  target is necessary  for a participant  to
               receive a payout for that performance target.
          b.   The   unweighted   payout  factor  for  each  financial  goal  is
               determined as follows:
               1.   For performance below the threshold level, the payout factor
                    is zero.
               2.   For performance at the threshold level, the payout factor is
                    25%.
               3.   For performance between the threshold and target levels, the
                    payout  factor  is  between  25% and 100%,  determined  on a
                    pro-rata basis.
               4.   For  performance  at the target level,  the payout factor is
                    100%.
               5.   For performance  between the target and outstanding  levels,
                    the payout factor is between 100% and 200%,  determined on a
                    pro-rata basis.
               6.   For  performance  at or above  the  outstanding  level,  the
                    payout factor is 200 percent.
          c.   A participant's payout is determined as follows:
               1.   Each financial goal's  unweighted  payout factor  determined
                    above times the weighting of that  financial goal equals the
                    weighted payout factor for that financial goal.
               2.   The sum of the weighted payout factors for a business unit's
                    performance   target  equals  the  payout  factor  for  that
                    performance target.
               3.   The     participant's total annual incentive opportunity
                                                times
                              the participant's target incentive percent
                                                times
                                        the business unit weight
                                                times
                                 the performance target payout factor
                                                equals
                            the participant's payout for that business unit
               4.   The sum of the payouts for all the business  units  assigned
                    to a participant equals the participant's total payout.

          d.   The CC may, in its sole discretion, reduce a participant's payout
               to any level it deems appropriate.

                                   VI. PAYOUTS
                                   -----------

A.   Payouts will be made within 90 days after the end of the plan period.

B.   In the event of a participant's death,  disability,  retirement or leave of
     absence  prior to  payout  from  the  plan,  the  payout,  if any,  will be
     determined by the CC.

C.   A  participant  who  resigns,  or whose  employment  is  terminated  by the
     Company, with or without cause, before payout from the plan is distributed,
     will not receive a payout.  Exception to this provision  shall be made with
     the approval of the CC, in its sole discretion.

D.   A participant who is hired or promoted into an eligible position during the
     plan period may receive a prorated  payout as  determined by the CC, in its
     sole discretion.

                      VII. ADMINISTRATION AND OTHER MATTERS
                      -------------------------------------

A.   The plan will be  administered by the CC, which shall have authority in its
     sole discretion to interpret and administer this plan,  including,  without
     limitation,   all  questions  regarding   eligibility  and  status  of  any
     participant, and no participant shall have any right to receive a payout or
     payment of any kind whatsoever, except as determined by the CC hereunder.

B.   The Company will have no obligation to reserve or otherwise fund in advance
     any amount which may become payable under the plan.

C.   This plan may not be  modified or amended  except with the  approval of the
     CC, in accordance with the provisions of the shareholder plan.

D.   In the event of a  conflict  between  the  provisions  of this plan and the
     provisions of the shareholder  plan, the provisions of the shareholder plan
     shall apply.

                                                                   Exhibit 10.21






                             JOHN WILEY & SONS, INC.
                             -----------------------


          FY 2006 EXECUTIVE ANNUAL STRATEGIC MILESTONES INCENTIVE PLAN
          ------------------------------------------------------------


                             ADMINISTRATIVE DOCUMENT
                             -----------------------







                                  CONFIDENTIAL
                                  ------------








                                   MAY 1, 2005
                                   -----------

                                    CONTENTS
                                    --------


Section            Subject                                                  Page
- -------            -------                                                  ----

I.                 Definitions                                                2

II.                Plan Objectives                                            3

III.               Eligibility                                                3

IV.                Performance Objectives and Measurement                     3

V.                 Performance Evaluation                                     3

VI.                Payouts                                                    4

VII.               Administration and Other Matters                           5

                                 I. DEFINITIONS
                                 --------------


Following are  definitions  for words and phrases used in this document.  Unless
the context clearly indicates otherwise,  these words and phrases are considered
to be defined terms and appear in this document in italicized print:

company: John Wiley & Sons, Inc.

plan:  The company's  Fiscal Year 2006  Executive  Annual  Strategic  Milestones
Incentive  Plan  described in this  document and any written  amendments to this
document.

plan year: The twelve month period from May 1, 2005 to April 30, 2006.

Compensation  Committee  (CC): The committee of the company's Board of Directors
(Board) responsible for reviewing executive compensation.

strategic milestone:  A participant's  objective to achieve specific results for
FY 2006, including interim revised strategic milestones, if any, as approved and
communicated  in writing,  as  described  in Sections IV and V below.  Strategic
milestones are leading indicators of performance.

participant: A person selected to participate in the plan.

base salary:  The  participant's  base salary as of July 1, 2005, or the date of
hire or  promotion  into the  plan,  if later,  adjusted  for any  increases  or
decreases  during FY 2006,  on a prorated  basis and  adjusted for any amount of
time  the  participant  may not be in the  plan  for  reasons  of  hire,  death,
disability, retirement and/or termination.

payout: Actual gross dollar amount paid to a participant under the plan, if any,
for achievement of strategic milestones, as further discussed in this plan.

total annual  incentive  opportunity:  The total target amount a participant  is
eligible to receive from all annual incentive programs, including this plan.

target incentive percent:  The percent applied to the participant's total annual
incentive  opportunity  to determine the target  incentive  amount for the plan.
Generally, for the plan year 2006, the target incentive percent is 25%.

target incentive  amount:  The amount, if any, that a participant is eligible to
receive if he/she achieves 100% of his/her strategic milestones.

summary evaluation levels:
     threshold:  The  minimum  acceptable  level  of  achievement  of  strategic
     milestones.  If threshold  performance  is achieved  against all  strategic
     milestones,  a participant may earn 25% of the target  incentive amount for
     which he/she is eligible.

     target:  Achievement  in aggregate  of target  strategic  milestones.  Each
     individual  strategic  milestone is set at a level that is both challenging
     and  achievable.  If target  performance is achieved  against all strategic
     milestones,  a participant may earn 100% of the target incentive amount for
     which he/she is eligible.

     outstanding:  Superior achievement of strategic milestones, both in quality
     and scope, with limited time and resources.  If outstanding  performance is
     achieved against strategic milestones, the maximum amount a participant may
     earn is 200% of the target incentive amount for which he/she is eligible.

payout factor:  Percentage of strategic  milestones deemed achieved,  applied to
the target incenive amount, used to determine the payout for which a participant
is eligible.

                               II. PLAN OBJECTIVES
                               -------------------

The purpose of the FY 2006 Executive Annual Strategic  Milestones Incentive Plan
is to enable the company to reinforce and sustain a culture devoted to excellent
performance,  reward  significant  contributions  to the  success of Wiley,  and
attract and retain highly qualified executives.

                                III. ELIGIBILITY
                                ----------------

The participant is selected by the President and CEO of the company,  from among
those  colleagues  in key  management  positions  deemed  able to make  the most
significant  contributions to the growth and profitability of the company,  with
the approval of the CC. The President and CEO of the company is a participant.

                   IV. PERFORMANCE OBJECTIVES AND MEASUREMENT
                   ------------------------------------------

A.   Strategic milestones are non-financial individual objectives over which the
     participant has a large measure of control,  which lead to, or are expected
     to lead to, improved  performance for the company in the future.  Strategic
     milestones  are  determined  near the  beginning  of the  plan  year by the
     participant,  and approved by CEO or the participant's  manager, if the CEO
     is not the participant's manager.

B.   The  strategic  milestones  for the  President  and CEO  are  reviewed  and
     approved by the CC.

C.   The strategic  milestones for the President and CEO should be appropriately
     reflected in those of all other colleagues at all levels.  Each participant
     collaborates  with his/her  manager in setting  strategic  milestones.  The
     strategic milestones may be revised during the plan year, as appropriate.

D.   The determination of strategic  milestones includes defining a target level
     of performance and the measure of such, and may include defining  threshold
     and outstanding levels of performance and the measures of such.

                            V. PERFORMANCE EVALUATION
                            -------------------------

A.   Achievement of a participant's  strategic  milestones will be determined at
     the end of the plan year by comparing  results  achieved to previously  set
     objectives.

B.   Each participant's  manager will recommend a summary evaluation level and a
     payout factor for  achievement  of all strategic  milestones,  by comparing
     results  achieved to the previously  set  objectives.  In  determining  the
     payout factor, the overall performance on all strategic  milestones will be
     considered.  The CEO  will  recommend  to the CC for  approval  the  payout
     factors for all other  participants.  The CC will approve the payout factor
     for the CEO.

     Summary evaluation levels and related payout factors are as follows:


        ----------------------------------------------------
        Summary Evaluation             Payout factor range
        ----------------------------------------------------
        < Threshold                    0
        ----------------------------------------------------
          Threshold                    25%    -  <35%
        ----------------------------------------------------
        > Threshold                    =>35%  -  <50%
        ----------------------------------------------------
        < Target                       =>50%  -  <90%
        ----------------------------------------------------
          Target                       =>90%  -  <=110%
        ----------------------------------------------------
        > Target                       >110%  -  <150%
        ----------------------------------------------------
        < Outstanding                  =>150% -  <175%
        ----------------------------------------------------
          Outstanding                  =>175% -  200%
        ----------------------------------------------------


C. Award Determination
   -------------------

================================================================================
                       STRATEGIC MILESTONES PAYOUT AMOUNT
                       ----------------------------------

  total annual incentive opportunity X target incentive percent X payout factor


                    = Strategic Milestones Payout Eligibility

================================================================================

     1.   Notwithstanding  anything to the contrary, the maximum payout, if any,
          a participant may receive is 200% of the target incentive amount.

     2.   The foregoing Strategic  Milestones payout eligibility  calculation is
          intended  to set forth  general  guidelines  on how  awards  are to be
          determined. The purpose of this plan is to motivate the participant to
          perform in an outstanding manner. The President and CEO has discretion
          under this plan to take into  consideration  the  contribution  of the
          participant,  the participant's  management of his/her  organizational
          unit and other relevant  factors,  positive or negative,  which impact
          the  company's,  the  participant's  organizational  unit(s),  and the
          participant's  performance overall in determining whether to recommend
          granting or denying an award,  and the amount of the award, if any. If
          the participant is the President and CEO, such discretion is exercised
          by the CC.

                                   VI. PAYOUTS
                                   -----------

A.   Payouts will be made within 90 days after the end of the plan year.

B.   In the event of a participant's death,  disability,  retirement or leave of
     absence  prior to  payout  from  the  plan,  the  payout,  if any,  will be
     recommended  by the  President  and CEO to the CC  which  shall  have  sole
     authority for approval of the payout.

C.   A  participant  who  resigns,  or whose  employment  is  terminated  by the
     company, with or without cause, before payout from the plan is distributed,
     will not receive a payout.  Exception to this provision  shall be made only
     with the approval of the CC.

D.   A participant who transfers  between  businesses of the company,  will have
     his/her payout prorated to the nearest fiscal quarter for the time spent in
     each business, based on the achievement of strategic milestones established
     for the  position  in each  business,  and  based  upon a  judgment  of the
     participant's  contribution  to the  achievement of goals in each position,
     including interim revisions, if appropriate.

E.   A  participant  who is  appointed  to a position  with a  different  target
     incentive  percent will have his/her payout  prorated to the nearest fiscal
     quarter for the time spent in each  position,  based on the  achievement of
     strategic milestones established for each position.

F.   A participant who is hired or promoted into an eligible position during the
     plan  year may  receive a  prorated  payout as  determined  by the CEO,  in
     his/her sole discretion, subject to the approval of the CC.

                      VII. ADMINISTRATION AND OTHER MATTERS
                      -------------------------------------

A.   The plan is  effective  for the plan year.  It will  terminate,  subject to
     payout,  if any, in accordance  with and subject to the  provisions of this
     plan.

B.   This plan will be  administered  by the CEO,  who will  have  authority  to
     interpret and administer  this plan,  including,  without  limitation,  all
     questions regarding  eligibility and status of the participant,  subject to
     the approval of the CC.

C.   This plan may be  withdrawn,  amended  or  modified  at any  time,  for any
     reason, in writing, by the company.

D.   The  determination  of an award and  payout  under this  plan,  if any,  is
     subject to the approval of the President and CEO and the CC. This plan does
     not confer upon any participant the right to receive any payout, or payment
     of any kind whatsoever.

E.   No participant shall have any vested rights under this plan. This plan does
     not constitute a contract.

F.   All deductions and other withholdings  required by law shall be made to the
     participant's payout, if any.